[WWTKH] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 2.19%
YoY- -8.21%
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 25,161 14,348 12,670 12,602 13,130 12,372 14,919 41.55%
PBT 1,182 -10,652 -12,566 -11,254 -11,494 -11,328 74,226 -93.62%
Tax -270 0 -20 -26 -40 -80 -148,432 -98.49%
NP 912 -10,652 -12,586 -11,281 -11,534 -11,408 -74,206 -
-
NP to SH 912 -10,652 -12,586 -11,281 -11,534 -11,408 -74,206 -
-
Tax Rate 22.84% - - - - - 199.97% -
Total Cost 24,249 25,000 25,256 23,883 24,664 23,780 89,125 -57.91%
-
Net Worth 14,072 -162,951 -160,672 -156,320 -153,604 -150,795 -148,105 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 14,072 -162,951 -160,672 -156,320 -153,604 -150,795 -148,105 -
NOSH 27,062 54,681 54,650 54,657 54,663 54,636 54,651 -37.32%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.62% -74.24% -99.34% -89.52% -87.84% -92.21% -497.39% -
ROE 6.48% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 92.97 26.24 23.18 23.06 24.02 22.64 27.30 125.84%
EPS 3.37 -19.48 -23.03 -20.64 -21.10 -20.88 -135.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 -2.98 -2.94 -2.86 -2.81 -2.76 -2.71 -
Adjusted Per Share Value based on latest NOSH - 54,645
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.29 3.02 2.66 2.65 2.76 2.60 3.14 41.45%
EPS 0.19 -2.24 -2.65 -2.37 -2.43 -2.40 -15.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0296 -0.3427 -0.3379 -0.3287 -0.323 -0.3171 -0.3114 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 - - - - - - -
Price 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 29.38 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 3.40 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/03/04 19/11/03 29/08/03 29/05/03 28/02/03 29/11/02 30/08/02 -
Price 0.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 22.85 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 4.38 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.00 0.00 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment